Oriental Aromatics Ltd

About [ edit ]

Oriental Aromatics is engaged in the Business of manufacturing Fine chemicals i.e. camphor, perfumery & specialty aroma chemicals, fragrances and flavours.

Key Points [ edit ]
  • Market Cap 1,998 Cr.
  • Current Price 594
  • High / Low 688 / 117
  • Stock P/E 19.3
  • Book Value 151
  • Dividend Yield 0.42 %
  • ROCE 21.2 %
  • ROE 20.3 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 36.55% CAGR over last 5 years

Cons

Peer comparison

Sector: Chemicals Industry: Chemicals

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
148 148 198 205 201 212 204 175 170 113 184 191
125 124 163 181 170 175 177 147 134 95 135 137
Operating Profit 23 23 35 24 31 36 27 28 36 18 49 54
OPM % 16% 16% 18% 12% 16% 17% 13% 16% 21% 16% 27% 28%
Other Income 0 1 0 0 -9 0 2 2 4 1 0 0
Interest 2 3 5 1 3 3 4 2 4 1 0 0
Depreciation 4 4 4 4 5 5 5 5 5 5 5 4
Profit before tax 17 17 26 18 14 29 20 23 31 14 45 50
Tax % 47% 35% 35% 8% 80% 36% -30% 23% 22% 26% 26% 27%
Net Profit 9 11 17 17 3 19 26 18 24 10 33 36
EPS in Rs 2.71 3.29 5.11 5.07 0.86 5.51 7.76 5.32 7.18 2.98 9.85 10.80
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
135 165 217 202 217 309 355 351 456 506 753 759 657
123 146 204 191 186 264 312 301 397 439 637 632 500
Operating Profit 11 19 13 11 31 45 43 50 58 66 116 128 157
OPM % 8% 12% 6% 6% 14% 15% 12% 14% 13% 13% 15% 17% 24%
Other Income 0 1 2 -3 8 3 3 3 1 4 -9 7 5
Interest 1 1 2 2 1 10 11 9 5 7 13 12 5
Depreciation 2 2 3 3 3 8 9 9 14 15 18 19 19
Profit before tax 8 16 10 3 35 31 27 34 40 48 76 104 139
Tax % 53% 36% 26% 31% 31% 36% 29% 33% 36% 37% 34% 16%
Net Profit 4 10 8 2 24 20 19 23 26 30 50 87 104
EPS in Rs 1.80 4.97 3.71 1.03 11.62 9.76 9.35 11.01 12.43 9.03 14.82 25.78 30.81
Dividend Payout % 21% 8% 10% -0% -0% 5% 4% 3% 3% 6% 7% 10%
Compounded Sales Growth
10 Years:17%
5 Years:16%
3 Years:19%
TTM:-17%
Compounded Profit Growth
10 Years:24%
5 Years:37%
3 Years:50%
TTM:54%
Stock Price CAGR
10 Years:29%
5 Years:41%
3 Years:32%
1 Year:217%
Return on Equity
10 Years:15%
5 Years:15%
3 Years:15%
Last Year:20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5 5 5 5 5 5 5 5 5 8 17 17 17
Reserves 50 59 66 68 92 111 129 151 310 336 375 447 490
Borrowings 15 19 42 101 128 119 119 106 100 131 183 51 13
19 21 27 26 38 63 60 54 80 102 98 94 110
Total Liabilities 89 104 140 201 264 298 314 316 495 577 673 609 629
31 32 34 33 125 131 125 136 211 212 245 236 228
CWIP 2 2 0 20 2 0 0 1 15 40 1 2 13
Investments 0 0 0 0 0 -0 -0 -0 2 2 -0 6 6
57 70 106 148 136 167 189 179 267 323 428 365 382
Total Assets 89 104 140 201 264 298 314 316 495 577 673 609 629

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-5 5 -18 14 -14 31 17 42 39 9 -24 185
2 -5 -4 -14 -67 -6 -6 -16 -17 -26 -12 -16
0 2 21 50 30 -24 -12 -26 -24 19 38 -160
Net Cash Flow -3 1 -0 50 -52 2 -0 -0 -2 2 1 9

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 14% 23% 12% 6% 15% 18% 15% 17% 13% 12% 19% 21%
Debtor Days 53 44 53 54 64 75 81 82 84 97 78 73
Inventory Turnover 4.18 3.63 3.82 3.33 2.65 2.93 3.32 3.24 3.45 2.87 3.17 2.81

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.17 74.17 74.17 74.17 74.17 74.17 74.17 74.17 74.17 74.17 74.17 74.17
0.26 0.26 0.26 0.26 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.21
25.57 25.57 25.57 25.57 25.60 25.60 25.60 25.60 25.60 25.60 25.60 25.62

Documents

Add document